Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.79% first-year return on $44,940 initial cash invested.
1.79%
Cash On Cash
7.57%
Cap Rate
1.18
DSCR
$2,726
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,726
Total Expenses
$2,659
Mortgage P&I
42%
$1,147
Property Taxes
27%
$728
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0